|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
株式報酬費用
|
3,778
|
6,181
|
3,315
|
3,819
|
6,458
|
4,471
|
6,418
|
3,932
|
4,805
|
4,690
|
11,908
|
6,970
|
6,708
|
17,598
|
13,220
|
10,640
|
15,105
|
11,847
|
9,043
|
12,253
|
23,504
|
15,576
|
14,403
|
14,220
|
14,822
|
2,704
|
12,082
|
12,694
|
9,633
|
5,523
|
8,137
|
12,536
|
11,772
|
9,338
|
12,493
|
13,142
|
12,413
|
11,552
|
10,465
|
9,330
|
10,372
|
11,533
|
11,048
|
10,847
|
11,400
|
8,300
|
9,700
|
7,400
|
11,777
|
11,580
|
9,806
|
9,835
|
15,924
|
12,544
|
12,326
|
12,180
|
12,219
|
12,794
|
10,773
|
|
営業キャッシュフロー
|
-19,582
|
82,021
|
-85,497
|
1,824
|
-42,411
|
141,302
|
-73,048
|
46,213
|
20,823
|
205,773
|
-74,536
|
-15,940
|
-21,865
|
232,411
|
-147,536
|
101,870
|
-26,830
|
291,529
|
-176,526
|
-3,387
|
-133,535
|
269,344
|
-168,275
|
19,537
|
54,576
|
398,649
|
-33,562
|
-29,207
|
33,576
|
263,256
|
22,024
|
123,983
|
-27,190
|
509,413
|
-89,789
|
202,496
|
-10,239
|
406,563
|
-366,712
|
462,571
|
-150,588
|
252,823
|
107,633
|
454,961
|
87,496
|
-89,995
|
76,898
|
-84,313
|
1,031
|
63,212
|
428,875
|
-139,148
|
152,975
|
-321,384
|
311,289
|
-202,199
|
48,852
|
-69,830
|
278,057
|
|
資本的支出
|
-7,324
|
-7,649
|
-10,846
|
-19,337
|
-15,098
|
-10,947
|
-8,839
|
-14,721
|
-13,990
|
-13,100
|
-18,329
|
-21,367
|
-22,362
|
-25,772
|
-39,715
|
-29,186
|
-27,695
|
-43,932
|
-68,619
|
-96,866
|
-61,248
|
-72,195
|
-104,573
|
-79,445
|
-67,360
|
-65,080
|
-91,790
|
-75,483
|
-58,651
|
-55,415
|
-55,930
|
-39,677
|
-25,832
|
-48,946
|
-35,911
|
-41,135
|
-28,721
|
-40,035
|
-31,498
|
-20,652
|
-8,465
|
-19,668
|
-29,527
|
-12,099
|
-35,747
|
-58,117
|
-53,756
|
-40,176
|
-39,591
|
-44,553
|
-48,652
|
-17,537
|
-45,681
|
-45,822
|
-48,357
|
-28,824
|
-35,362
|
-20,489
|
-16,117
|
|
投資キャッシュフロー
|
-7,324
|
-18,927
|
-15,851
|
-19,425
|
-42,597
|
-11,563
|
-9,037
|
-14,919
|
-13,760
|
-9,215
|
-18,329
|
-23,542
|
-22,362
|
-173,869
|
-50,900
|
-29,185
|
-28,159
|
-44,068
|
-610,222
|
-97,044
|
-73,555
|
-66,654
|
-103,156
|
-145,383
|
-67,503
|
-65,097
|
-91,790
|
-75,483
|
-60,299
|
-55,415
|
-55,930
|
-70,135
|
-28,158
|
-48,681
|
-35,911
|
-42,132
|
-28,997
|
-40,073
|
-68,841
|
176,832
|
-7,904
|
-19,183
|
-29,160
|
-12,099
|
-747
|
-58,117
|
-53,756
|
-40,176
|
5,409
|
-44,553
|
-48,652
|
-17,537
|
4,319
|
-47,610
|
-55,903
|
-27,156
|
-35,362
|
-622,224
|
-16,117
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
25,000
|
75,000
|
0
|
-
|
-
|
25,000
|
0
|
40,000
|
0
|
25,000
|
25,000
|
-
|
-
|
0
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-19,356
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
140,063
|
25,064
|
200,000
|
180,000
|
285,000
|
98,000
|
165,000
|
45,000
|
255,000
|
40,000
|
25,000
|
0
|
0
|
0
|
700,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400,000
|
200,000
|
0
|
|
長期借入金の返済による支出
|
2,300
|
2,600
|
2,298
|
1,788
|
1,540
|
1,792
|
1,943
|
1,895
|
1,652
|
-
|
1,443
|
1,452
|
1,317
|
1,259
|
1,265
|
5,021
|
4,989
|
-6,303
|
7,355
|
11,106
|
11,066
|
-25,575
|
500
|
806,750
|
81,750
|
281,750
|
156,750
|
86,750
|
171,750
|
249,750
|
161,750
|
186,750
|
231,500
|
115,000
|
161,250
|
1,567
|
0
|
0
|
100,000
|
0
|
-
|
-
|
206,279
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
80,919
|
0
|
0
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
5,585
|
2,534
|
8,303
|
26,365
|
35,303
|
-24,164
|
14,425
|
4,282
|
5,215
|
-11,625
|
7,449
|
8,849
|
5,987
|
104,510
|
31,400
|
47,097
|
5,630
|
98,179
|
429,234
|
43,974
|
194,613
|
-227,743
|
299,254
|
90,107
|
71,041
|
-254,407
|
43,558
|
97,106
|
116,217
|
-150,122
|
3,799
|
-135,069
|
24,561
|
-83,159
|
-141,635
|
2,394
|
549
|
1,622
|
598,952
|
530
|
-3,443
|
-247,121
|
-166,878
|
-1,295
|
-24,359
|
-24,429
|
-74,271
|
-3,316
|
-1,234
|
-49,303
|
-24,448
|
-3,705
|
-128,220
|
-1,172
|
-25,063
|
-26,351
|
387,303
|
173,159
|
-199,976
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
262,932
|
-231,023
|
13,490
|
-90,319
|
261,940
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.8
|
-19.6
|
1.2
|
-6.8
|
19.7
|